Sie sind auf Seite 1von 63

GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

DETAILED ESTIMATE

Name of the work: Approach road from R&B road to Maseedupadu of Gopa

Estimate Amount Rs. 39.50 lakhs

GRANT:- CRR(SCP)

DISTRICT

WEST GODAVARI

CIRCLE

ELURU

DIVISION

ELURU

SUB-DIVISION

ELURU

MANDAL

DENDULURU

A PRADESH

DEPARTMENT

Maseedupadu of Gopannapalem GP

akhs

SPECIFICATION REPORT
Name of the work: Approach road from R&B road to Maseedupadu of Gopannapalem GP
Estimate Amount Rs. 39.50 lakhs
The work "Approach road from R&B road to Maseedupadu of Gopannapalem GP",
Est.Cost.Rs.39.50 lakhs was administratively sanctioned under CRR(SCP) grant for the year 2014-15 vide
G.O Rt.No 310 of PR&RD(Prog.I) Dept.Dt 30.3.2015
The road connects Maseedupadu habitation to Eluru-Jangareddigudem R&B Road.
(Key Map enclosed).The surrounding area is full of horticultural fields and houses.Traffic
survey is conducted on the road and overloaded vehicles are also observed.Hence,pavement design was carried
out(Copy enclosed).As per the pavement design,200mm thick GSB,WBM Gr-II & WBM Gr-III layers are needed
along with B.T.
The existing GSB layer is sufficient and WBM Gr-II &Gr-III are proposed in the estimate.
C.C paved dip is proposed at 0/4
1.Picking old metal layer from 0/0 to 0/180
2.WBM Gr II&III layers from 0/0 to 0/900
3.Prime coat from 0/0 to 0/900
4.OGPC and seal coat from 0/0 to 0/900
Further lump sum provisions are made in the estimate for the following items:1)Provision for VAT @ 5.00%
2)QC charges @ 0.5%
The estimate is prepared as per the current SSR,i.e.2014-2015 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS after entrustment

Dy.Executive Engineer
PRI,Eluru

Asst.Executive Engineer
PRI,Eluru

s. 39.50 lakhs

esign was carried


yers are needed

n the estimate.

INSPECTION NOTE OF THE SUPERINTENDING ENGINEER,PR,ELURU


Present: Sri.T.Prakash Naidu,BE
Date of inspection
Name of the work
Nature of grant
Admn.Sanction Ref:
Officers Present:

:
Approach road from R&B road to Maseedupadu of Gopannapalem G
:CRR(SCSP)
Sri.P.V.S.Durga Prasad,Dy.Exe.Engineer,PR,Eluru
Sri.D.V.Srinivasa Rao,Asst.Exe.Engineer,PR,Eluru

INSPECTION NOTE
Approach road from R&B road to Maseedupadu of Gopannapalem GP was inspected on
Total length of the road is 0.90 Km.The reach from 0/0 to 0/180 is badly damaged BT Surface.Remaining reach
from 0/180 to 0/9 Km is OTG metal partially damaged.
The following instructions are issued to the field staff:1.The crust thickness may be verified and pavement design may be carried out after
conducting traffic survey.Pavement layers may be proposed accordingly.Embankment widening is also to be taken
up with carted earth
2.C.C paved dip may be proposed at 0/4 Km

As such,the Dy.Exe.Engineer,PRI,Eluru and the AEE,PRI,Eluru are instructed to prepare the


estimate with the above provisions for onward submission.

RINTENDING ENGINEER,PR,ELURU

rakash Naidu,BE

om R&B road to Maseedupadu of Gopannapalem GP

Prasad,Dy.Exe.Engineer,PR,Eluru
Rao,Asst.Exe.Engineer,PR,Eluru

TION NOTE

palem GP was inspected on


maged BT Surface.Remaining reach

ement design may be carried out after


mbankment widening is also to be taken

he AEE,PRI,Eluru are instructed to prepare the

EXECUTIVE ENGINEER
PANCHAYAT RAJ,ELURU

SEINORAGE CHARGES
Name of the work: Approach road from R&B road to Maseedupadu of Gopannapalem GP

Estimate Amount Rs. 39.50 lakhs


S.No
1

Description of item
2

Material
3

Carting earth

Earth

0.00

0.00

GSB

Gravel

0.00

0.792

0.00

Sand

0.00

0.408

0.00

Quantity
4

Per cum/sqm
5

Total
6

Gravel

253.13

0.05

12.66

Picking metalled
surface
Grade II layer

Metal

1.45

0.00

Grade III layer

Metal

253.13

1.45

367.04

BT OGPC

Metal

3375.00

0.027

91.13

BT Seal coat

Sand

3375.00

0.006

20.25

GSB for shoulders

Gravel

1658.25

0.792

1313.33

Sand

1658.25

0.408

676.57

Earth work

Earth

24.30

24.30

10

Sand filling

Sand

4.05

1.05

4.25

11

M10 Concrete

Metal

4.05

0.9

3.65

Sand

4.05

0.45

1.82

Metal

9.18

0.9

8.26

Sand

9.18

0.45

4.13

Metal

0.00

0.9

0.00

Sand

0.00

0.45

0.00

Metal

19.13

0.9

17.22

Sand

19.13

0.45

8.61

12
13
14

M15 Concrete
Super structure
CC Road

apalem GP

s. 39.50 lakhs
Rate per Cum
7

Amount
8

22.00

0.00

22.00

0.00

40.00

0.00

22.00

278.44

50.00

0.00

50.00

18351.93

50.00

4556.25

50.00

1012.50

22.00

28893.35

40.00

27062.64

22.00

534.60

40.00

170.10

50.00

182.25

40.00

72.90

50.00

413.10

40.00

165.24

50.00

0.00

40.00

0.00

50.00

860.85

40.00

344.34
82898.49

DETAILED CUM ABSTRACT ESTIMATE

Name of the work: Approach road from R&B road to Maseedupadu of Gopannapal

Sl. Description of Item


No.
1

No

Length (m)

Width (m)

A)ROAD WORK ITEMS:1

Construction of Embankment with approved materials obtained from borrow pits with all lifts, transporting to site,
spreading, grading to required slope and compacting to meet requirement of Tables 300.1 and 300.2 with a lead upto 100
as per Technical Specification Clause 301.5 MORD / 305 MORTH
From 0/0 to 0/900

900.00

1.50

900.00

3.75

Picking old metalled surface to a depth of 40 to 100mm and spreading metal including watering with an initial lead of 2
hectometers and rolling with power rollers,watering and spreading gravel for blindage and power roller rolling including hir
charges of power roller(8 to 10T)barricading and diversion of traffic and wetting the new consolidation for a fortnight for
compacted thickness of 50mm(SSR item No.160)
From 0/0 to 0/180

Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification
including spreading in uniform thickness, hand packing, rolling with smooth wheel roller 80-100 kN in stages to proper gra
and camber, applying and brooming, stone screenings to fill -up the interstices of coarse aggregate, watering and
compacting to the required density grading 2 as per Technical Specification Clause 405 MORD /404 MORTH. For
compacted thickness of 75mm.

From 0/0 to 0/900

180.00

3.75

Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification
including spreading in uniform thickness, hand packing, rolling with smooth wheel roller 80-100 kN in stages to proper gra
and camber, applying and brooming, stone screenings to fill -up the interstices of coarse aggregate, watering and
compacting to the required density grading 3 as per Technical Specification Clause 405 MORD /404 MORTH. For
compacted thickness of 75mm.
From 0/0 to 0/900

900.00

3.75

Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of granular base including cleanin
of road surface and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical means as per Technical Specificatio
Clause 502 MORD (for use on Water Bound Macadam)
Over WBM layer
From 0/0 to 0/900

900.00

3.75

900.00

3.75

900.00

3.75

Providing, laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and cross fall using
Type B as per Technical Specification Clause 510 MORD. (using Three wheel 80-100 kN static roller)
From 0/0 to 0/900

Providing, laying and rolling of Open-Graded premix carpet of 20mm thickness composed of 13.2 mm to 5.6 mm
aggregates either using penetration grade bitumen or emulsion to required line, grade and level to serve as wearing cours
on a previously prepared base, including mixing in HMP 30/40 t capacity plant, laying and rolling with a three wheel 80-1
kN static roller capacity, finished to required level and grades to be followed by seal coat of either type A or Type B or Typ
as per Technical Specification Clause 508 MORD.

From 0/0 to 0/900

Providing and applying tack coat with bitumen emulsion (RS-1) using emulsion distributor at the rate of 0.25 to 0.30 kg p
sqm on the prepared dry and hungry bituminous surface cleaned with Hydraulic broom as per Technical Specification Cla
503 MORD
From 0/0 to 0/900

900.00

3.75

Construction of granular shoulder by providing well graded material / Close graded material, spreading in uniform layers
with motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and compacting with smoo
wheel roller 80-100 kN / Vibratory Roller to achieve the desired density, complete as per Technical Specification Clause 4
MORD / MORTH
From 0/0 to 0/900

900.00

1.00

B)CONSTRUCTION OF C.C.DIP @ 0/4:-

10 Earth work in excavation for structures as per drawing and technical specifications clause 305.1 including settingout
construction of shoring and bracing, removal of stumps and other deleterious material and disposal up to lead of 50m,
dressing of sides and bottom and back filling in trenches with excavated suitable material as per clause 300(1) of MORD.
For toe walls A/R

45.00

0.60

11 Filling in foundation trenches as per drawing and technical specification clause 305.3.9 MORD and 304 MORTH for sand
filling
For toe walls A/R

45.00

0.60

12 Providing concreate for plain/reinforced concreate in open foundations using 40mm normal size graded hard stone
aggregate, mechanically mixed, placed in foundation and compacted by vibration including curingg for 14 days complete
per drawing and technical specifications clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH for bed
concrete
For toe walls A/R

45.00

0.60

13 Providing concreate for plain/reinforced concreate in open foundation complete as per drawing and technical specification
clause 802, 803, 1202 & 1203 for body walls
For toe walls A/R

45.00

(0.45+0.23)/2

14 Filling with stone dust below the C.C Pavement for levelling including all labour charges ete complete
For dip

15.00

7.50

15 Construction of Un-reinforced, plain cement concrete pavement, thickness as per design, over a prepared sub base w
M30 Grade concrete using 43 grade of any other type as per clause 1501.2.2 coarse and fine aggregates confirming to IS
383, maximum size of coarse aggregate not exceeding 25mm micron thick polythene film and the form work, spreading th
concrete with shovels, rakes, compacted using vibrators and finished in continuous operation including provision of
contraction and expansion, construction joints ,admixtures as approved, curing of concrete slabs for a period of 14 days
using curing compound (where specified) and water finishing to lines and grade etc complete

For dip

16 Provision for VAT @ 5.00%


17 QC charges @ 0.5%
18 Provision for seinorage charges
19 Provision for unforeseen items/Price
escalation

15.00

7.50

Deputy Executive Engineer,


PRI Sub-Division, Eluru

ACT ESTIMATE
to Maseedupadu of Gopannapalem GP
Estimate Amount Rs. 39.50 lakhs
Thickness
(m)
6

Quantity

Unit

Rate

Amount

10

cum

168.91

228029

cum

2952.19

747288

sqm

45.51

30722

cum

3264.67

826386

h all lifts, transporting to site,


0.1 and 300.2 with a lead upto 1000m

0.500

1350.00
1350.00

er bound macadam specification


r 80-100 kN in stages to proper grade
se aggregate, watering and
05 MORD /404 MORTH. For

0.075

253.13
253.13

watering with an initial lead of 2


and power roller rolling including hire
w consolidation for a fortnight for

-----

675.00
675.00

er bound macadam specification


r 80-100 kN in stages to proper grade
se aggregate, watering and
05 MORD /404 MORTH. For

0.075

253.13
253.13

e of granular base including cleaning


eans as per Technical Specification

-----

3375.00
3375.00

sqm

29.40

99225

sqm

10.91

36821

sqm

162.06

546953

sqm

48.83

164801

cum

968.34

261452

cum

148.84

3617

utor at the rate of 0.25 to 0.30 kg per


as per Technical Specification Clause
-----

3375.00
3375.00

mposed of 13.2 mm to 5.6 mm


and level to serve as wearing course
and rolling with a three wheel 80-100
at of either type A or Type B or Type C

-----

3375.00
3375.00

ed levels, grade and cross fall using


kN static roller)
-----

3375.00
3375.00

aterial, spreading in uniform layers


t OMC, and compacting with smooth
er Technical Specification Clause 401

0.150

270.00
270.00

use 305.1 including settingout


and disposal up to lead of 50m,
rial as per clause 300(1) of MORD.
0.900

24.30
24.30

9 MORD and 304 MORTH for sand


0.150

4.05
4.05

cum

1747.70

7078

cum

4930.84

19970

9.18

cum

5655.01

51913

5.63
5.63

cum

1571.39

8847

cum

6840.48

130858

rmal size graded hard stone


ding curingg for 14 days complete as
00, 1700 & 2100 MORTH for bed
0.150

4.05
4.05

drawing and technical specifications


0.600

9.18

s ete complete
0.050

esign, over a prepared sub base with


nd fine aggregates confirming to ISilm and the form work, spreading the
eration including provision of
rete slabs for a period of 14 days
mplete

0.170

19.13
19.13

LS

158198

LS

15820
82898
529124
Total

3950000

Assistant Executive Engineer,


PRI, Eluru

Design of flexib
a)Traffic survey details:-

The area surrounding the road is filled with horticultural fields.Hence,there is no nee
non-harvesting season traffics to arrive at AADT.Hence,commercial vehicle traffic particulars are taken

S.No Date of
survey

No.of
Commercial
vehicles
HCVs
observed(C
Overloaded
Vs)
by 20%

Heavy Commercial vehicles (HCVs)


Laden HCVs
VDF for
Normally
VDF for
overloaded loaded HCV's normally
HCVs
loaded
HCVs

Unladen HCVs
Unladen
HCVs

4.5.15

41

5.35

2.58

5.5.15

44

5.35

2.58

6.5.15

43

5.35

2.58

Hence,average of the traffic count of above 3 days is taken as AADT.Now assuming 6% traffic growth and
Hence average annual daily traffic (AADT) =
N = To x4811xL =

202062

Assumed CBR value of the sub grade(For clayey soil) =


b)Pavement design:-

Hence,as per clause 3.5 of IRC SP:72 2007,the traffic commes under T 5 category.As per the pavem
crust is as given below:1.Modified/Improved sub grade with CBR not less than 10----150mm
2.Granular sub base with CBR not less than 20----175mm
3.WBM Base course with CBR not less than 100----75mm
4.Bitumen treated WBM with CBR not less than 100----75mm

The existing surface of the present road is as given below:Reach

0/0 to 0/900

Gravel sub base

WBM

200mm

0mm

The existing crust thickness is not sufficient for the projected traffic inten
Hence,it is proposed to provide 150mm thock GSB,WBM Gr II&WBM Gr

Design of flexible pavement

ds.Hence,there is no need to considered harvesting season&


ffic particulars are taken as per the details given below:-

s (HCVs)

Medium Commercial vehicles (MCVs)

Unladen HCVs
VDF for
normally
loaded
HCVs

Equivalent
Standard Axle MCVs
loads(ESALs) Overloaded
by 20%

Laden MCVs
VDF for
Normally
overloaded loaded
MCVs
MCV's

VDF for
normally
loaded
MCVs

Unladen MCVs
Unladen
VDF for
MCVs
normally
loaded
MCVs

0.31

38.62

0.65

0.34

0.02

0.31

38.12

0.65

0.34

0.02

0.31

38.93

0.65

0.34

0.02

ssuming 6% traffic growth and a design period of 10 years,the no.of cumulative ESAL applications
42

ategory.As per the pavement design catologes in Fig.4 of IRC SP:72-2007,the composition of the

BT

Remarks

he projected traffic intensity.Hence,it is necessary to provide additional layer of WBM.


B,WBM Gr II&WBM Gr III layers each 75mm thickness for the entire reach

Deputy Executive Engineer,


PRI Sub-Division, Eluru

Assistant Executive Engineer,


PRI, Eluru

Equivalent
Standard
Axle
loads(ESAL
s)

Total
ESALs(To)

3.7

42.32

3.37

41.49

3.7

42.63
126.44

xecutive Engineer,

LEAD STATEMENT
Name of the work: Approach road from R&B road to Maseedupadu of Gopannapalem GP

Sl. No.

Description of Material

Unit

1
2
3
4
5
6
7
8
9
10
11
12
13

2
Coarse Sand for concrete
Coarse Sand for filling
Coarse Sand for mortor
Gravel
40mm HBG M/c Metal-SS5
20mm HBG M/c Metal-SS5
10mm HBG M/c Metal-SS5
Steel
Cement
Bitumen VG-30 grade bulk
Emulsion SS-I grade -- Packed
Emulsion RS-I grade -- Packed
Stone dust of size less than 2.36mm -- (IRC&MORTH)

3
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 MT
1.00 MT
1.00 MT
1.00 MT
1.00 MT
1.00 Cum

14
15
16
17
18
19
20
21
22

HBG of 2.36 to 5mm -- (IRC&MORTH)


HBG metal of 5 to 7mm -- (IRC&MORTH)
HBG metal of 9.5 to 11mm -- (IRC&MORTH)
HBG metal of 12 to 14mm -- (IRC&MORTH)
HBG metal of 19 to 22mm -- (IRC&MORTH)
HBG metal of 25 to 27mm -- (IRC&MORTH)
HBG metal of 40 to 45mm -- (IRC&MORTH)
HBG metal of 50 to 55mm -- (IRC&MORTH)
HBG metal of 60 to 63mm -- (IRC&MORTH)

1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum

1. Certified that the above leads are correct to the best of my knowledge
2. Certified that the work spot lies within 12Km from the corporation limits

Deputy Executive Engineer


PRI Sub-Division, Eluru

LEAD STATEMENT

napalem GP
Estimate Amount Rs. 39.50 lakhs

Name of the Quarry

Lead in KM

4
Vadapalli
Vadapalli
Vadapalli
Vegiwada
I.Pangidi
I.Pangidi
I.Pangidi

5
73.00
73.00
73.00
14.00
76.00
76.00
76.00

Visakhapatnam
Visakhapatnam
Visakhapatnam
I.Pangidi

303.00
303.00
303.00
76.00

I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi

76.00
76.00
76.00
76.00
76.00
76.00
76.00
76.00
76.00

Conveyance
Charges
6

746.14
746.14
746.14
173.25
773.77
773.77
773.77

909.00
1060.50
1060.50

773.77
773.77
773.77
773.77
773.77
773.77
773.77
773.77
773.77
773.77

8
0.00
0.00
0.00
0.00
70.00
70.00
70.00

Machine
Crushing
Charges
9
0.00
0.00
0.00
0.00
155.00
259.00
173.00

36688.08
27673.36
28828.80
340.00

0.00
0.00
0.00
70.00

0.00
0.00
0.00
85.00

10
1356.14
1206.14
1418.14
276.25
1618.77
2138.77
1708.77
43000.00
6200.00
37597.08
28733.86
29889.30
1268.77

308.00
504.00
656.00
780.00
984.00
944.00
588.00
456.00
419.00

70.00
70.00
70.00
70.00
70.00
70.00
70.00
70.00
70.00

77.00
126.00
164.00
195.00
246.00
236.00
147.00
0.00
0.00

1228.77
1473.77
1663.77
1818.77
2073.77
2023.77
1578.77
1299.77
1262.77

Initial Cost
7
610.00
460.00
672.00

103.00
620.00
1036.00
692.00
43000.00
6200.00

Assistant Executive Engineer


PRI, Eluru

Blasting
Charges

Total Amount

1568.77 Seal Coat


1652.11 OGPC
1440.57 Gr-II
1667.87 Gr-III
1371.27 Type B Screenings

DATA SHEET
Name of the work: Approach road from R&B road to Maseedupadu of Gopannapalem GP

Index-Code

S. No.
1

ROAD WORK ITEMS:RBR-EECD-4

RBR-SBBS-1

RBR-BASC-1

RBR-BASC-2

RBR-BASC-14

RBR-BASC-17

CD WORK ITEMS:RBR-FNDN-1

10

RBR-FNDN-2

11

RBR-FNDN-4

12

RBR-FNDN-4

13

RBR-FNDN-2

14

RBR-CCPV-5

15

Deputy Executive Engineer,


PRI Sub-Division, Eluru

DATA SHEET

from R&B road to Maseedupadu of Gopannapalem GP

Estimate Amount R

Description
2

Unit
3

Qualitty
4

Rate Rs.
5

Construction of Embankment with Material Obtained from


Borrow Pits
Construction of Embankment with approved materials obtained
from borrow pits with all lifts, transporting to site, spreading,
grading to required slope and compacting to meet requirement of
Tables 300.1 and 300.2 with a lead upto 1000m as per Technical
Specification Clause 301.5 MORD / 305 MORTH

Unit = cum
Taking output = 100 cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Hydraulic Excavator 0.9 cum bucket capacity @ 60 cum per hour
Tipper 5.5 cum with 10 t capacity
Dozer D-80 for spreading @ 200 cum per hour
Motor grader for grading @ 200 cum per hour
Water tanker 6 kl capacity
Three wheel 80-100 kN Static Roller @ 80 cum per hour
c) Material
Water
c&d) Overheads & Contractors Profit@ 13.615%
Cost for 100 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/100
Granular Sub-base with Well Graded Material / Close Graded
Material (Table 400.1)
By Mix in Place Method
Construction of granular sub-base by providing well graded
material / Close graded material, spreading in uniform layers with
motor grader on prepared surface, mixing by mix in place method
with rotavator at OMC, and compacting with smooth wheel roller
80-100 kN / Vibratory Roller to achieve the desired density,
complete as per Technical Specification Clause 401 MORD /
MORTH

day
day

1.04

295

hour
hour
hour
hour
hour

1.67
4.50
0.50
0.50
2.00

2848.50
922.00
2575.60
3216.00
624.00

hour

1.25

1146.70

kl

12

For Grading III Material (CBR Value minimum 20)


Unit = cum
Taking output = 300 cum
a) Labour
Mate
Mazdoor (Skilled)
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Motor grader 110 HP @ 50 cum per hour
Three wheel 80-100 kN Static Roller @ 10 cum per hour
Tractor with Rotavator 25 cum per hour
Water tanker 6 kl capacity
c) Material
Well graded/ Close Graded graded sub-base material as per Table
400.1
9.5mm to 4.75 mm @ 66 per cent
2.36 mm below @ 34 per cent
c&d) Overheads & Contractors Profit@ 13.615%
Cost for 300 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/300

day
day
day

2.40
8.00

295.00
295.00

hour

6.00

3216.00

hour
hour
hour

30.00
12.00
3.00

1146.70
422.00
624.00

cum
cum

255.00
129.00

276.25
1206.14

12.08
250.00

295.00
295.00

36.00
24.00

1146.70
624.00

WBM Grading 2
Providing, laying, spreading and compacting stone aggregates of
specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber,
applying and brooming, stone screenings to fill -up the interstices
of coarse aggregate, watering and compacting to the required
density grading 2 as per Technical Specification Clause 405
MORD /404 MORTH. For compacted thickness of 75mm.

By Manual Means
Unit = cum
Taking output = 360 cum
a) Labour
Mate
Mazdoor (Skilled)
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Three wheel 80-100 kN Static Roller @ 10 cum per hour

day
day
day

hour
hour
Water tanker 6 kl capacity
c) Material (Refer Tables 400.7,8,9 and 10 MORD/ 400.6,7,8 &9
MOTTH)
Aggregate

Grading 2 63 mm to 45 mmm @ 0.91 cum per 10 sqm for


compacted thickness of 75mm
Stone Screening
Type B 11.2mm for Grading 3 @ 0.18 cum/10 sqm

cum

435.60

1440.57

cum

86.40

1371.27

cum
kl

28.80
144.00

1268.77
0.00

12.08
250.00

295.00
295.00

36.00
24.00

1146.70
624.00

435.60

1667.87

cum

86.40

1371.27

cum
kl

28.80
144.00

1268.77
0.00

Binding Material
Binding Material @ 0.06 cum per 10 sqm for Grading 2 material
Water
c&d) Overheads & Contractors Profit@ 13.615%
Cost for 300 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/360
WBM Grading 3
Providing, laying, spreading and compacting stone aggregates of
specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber,
applying and brooming, stone screenings to fill -up the interstices
of coarse aggregate, watering and compacting to the required
density grading 3 as per Technical Specification Clause 405
MORD /404 MORTH. For compacted thickness of 75mm.

By Manual Means
Unit = cum
Taking output = 360 cum
a) Labour
Mate
Mazdoor (Skilled)
Mazdoor (Unskilled)
Add MA@25%
b) Machinery

day
day
day

Three wheel 80-100 kN Static Roller @ 10 cum per hour

hour
hour
Water tanker 6 kl capacity
c) Material (Refer Tables 400.7,8,9 and 10 MORD/ 400.6,7,8 &9
MOTTH)
Aggregate
Grading 3 53 mm to 22.4 mmm @ 0.91 cum per 10 sqm for
compacted thickness of 75mm
cum
Stone Screening
Type B 11.2mm for Grading 3 @ 0.18 cum/10 sqm

Binding Material
Binding Material @ 0.06 cum per 10 sqm for Grading 2 material
Water
c&d) Overheads & Contractors Profit@ 13.615%
Cost for 300 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/360

Prime Coat
Low porosity
Providing and applying primer coat with bitumen emulsion (SS-1)
on prepared surface of granular base including cleaning of road
surface and spraying primer at the rate of 0.70-1.0 kg/sqm using
mechanical means as per Technical Specification Clause 502
MORD (for use on Wet Mix Macadam & WBM)

Unit = cum
Taking output = 1750 sqm
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Hydraulic brom @ 1250 sqm per hour
Air compressor 210 cfm

day
day

1.04

295.00

hour
hour

1.40
1.40

357.00
507.50

hour
hour
Water tanker 6 kl capacity 1 trip per hour
c) Material (Refer Tables 400.7,8,9 and 10 MORD/ 400.6,7,8 &9
MOTTH)
t
Bitumen emulsion (SS-1) @ 0.85 kg per sqm
kl
Water
c&d) Overheads & Contractors Profit@ 13.615%

1.00
0.50

860.00
624.00

1.48
3.00

28733.86
0.00

1.04

295.00

hour
hour

1.40
1.40

357.00
507.50

hour
c) Material (Refer Tables 400.7,8,9 and 10 MORD/ 400.6,7,8 &9
MOTTH)
t
Bitumen emulsion (RS-1) @ 0.275 kg per sqm
c&d) Overheads & Contractors Profit@ 13.615%

1.00

860.00

0.48

29889.30

Bitumen emulsion pressure distributor @ 1750 sqm/hour

Cost for 1750 sqm = a+b+c+d+e (3 Wheel Roller)


Rate per sqm = (a+b+c+d+e)/1750
Providing and applying tack coat with bitumen emulsion (RS-1)
using emulsion distributor at the rate of 0.25 to 0.30 kg per sqm on
the prepared dry and hungry bituminous surface cleaned with
Hydraulic broom as per Technical Specification Clause 503 MORD

Unit = cum
Taking output = 1750 sqm
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Hydraulic brom @ 1250 sqm per hour
Air compressor 210 cfm
Bitumen emulsion pressure distributor @ 1750 sqm/hour

day
day

Cost for 1750 sqm = a+b+c+d+e (3 Wheel Roller)


Rate per sqm = (a+b+c+d+e)/1750
20mm Open-Graded Premix Carpet using
(penetration grade/modified bitumen) Binder

Bituminous

Providing, laying and rolling of Open-Graded premix carpet of


20mm thickness composed of 13.2 mm to 5.6 mm aggregates
either using penetration grade bitumen or emulsion to required
line, grade and level to serve as wearing course on a previously
prepared base, including mixing a suitable plant, laying and rolling
with a three wheel 80-100 kN static roller capacity, finished to
required level and grades to be followed by seal coat of either type
A or Type B or Type C as per Technical Specification Clause 508
MORD.

Case - II By Mechanical Means


Bitumen (S-65)
Unit = cum
Taking output = 4000 sqm (80 cum)
a) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (Semi-Skilled)
Add MA@25%
b) Machinery
HMP 30/40 t per hour
Electric generator set 125 KVA
Front end loader 1 cum bucket capacity
Tipper 5.5 cum - 10 t /5-6t capacity
Paver finisher
Three wheel 80-100 kN Static roller
c) Material
Bitumen VG-30 grade @ 14.60 kg per 10 sqm
Crushed stone chipping, 13.2 mm to 5.6mm @ 0.27 cum per 10
sqm
c&d) Overheads & Contractors Profit@ 13.615%
Cost for 4000 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/4000
Seal Coat
Providing, laying seal coat sealing the voids in a bituminous
surface laid to the specified levels, grade and cross fall using Type
A, Type B and Type C as per Technical Specification Clause 510
MORD. (using Three wheel 80-100 kN static roller)

By Manual Means
Case - II : Type B (510 - MORD)
Bitumen (S-65)

day
day
day

hour
hour
hour
hour
hour
hour
t
cum

10.00
3.52

295.00
295.00

6.00
6.00
6.00
3.64
6.00
16.00

19120.00
1320.00
1646.00
889.40
2249.00
1146.70

5.84

37597.08

108.00

1652.11

Unit = cum
Taking output = 1250 sqm
a) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (Semi-Skilled)
Add MA@25%
b) Machinery
Mix all 6/10 t capacity
Three wheel 80-100 kN Static roller
Bitumen boiler oil fired 1000 litre capaciy fitted with spray set
c) Material
Bitumen VG-30 @ 6.80 kg per 10 sqm
Crushed sand or grit as passing 2.36 mm sieve and retained on
180 micron sieve applied @ 0.06 cum per 10 sqm

day
day
day

15.00
2.85

295.00
295.00

hour
hour

2.50
2.50

649.00
1146.70

hour

2.50

209.00

0.85

37597.08

cum

7.50

1356.14

c&d) Overheads & Contractors Profit@ 13.615%


Cost for 1250 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/1250
Picking old metalled surface to a depth of 40 to 100mm and
spreading metal including watering with an initial lead of 2
hectometers and rolling with power rollers,watering and spreading
gravel for blindage and power roller rolling including hire charges
of power roller(8 to 10T)barricading and diversion of traffic and
wetting the new consolidation for a fortnight for compacted
thickness of 50mm(SSR item No.160)

Unit = Sqm
a)Labour
Labour charges for 50mm thickness(SSR Item No.161b)
Add MA@25%
b) Material
Gravel
c&d) Overheads & Contractors Profit@ 13.615%
Rate per cum = a+b+c+d

Excavation of structures:
Earth work in excavation for structures as per drawing and
technical specifications clause 305.1 including settingout
construction of shoring and bracing, removal of stumps and other
deleterious material and disposal up to lead of 50m, dressing of
sides and bottom and back filling in trenches with excavated
suitable material as per clause 300(1) of MORD.

Ordinary Soil
Up to 3m depth

sqm

1.00

21.00

cum

0.05

276.25

Unit = cum
taking output=10cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
c&d) Overheads & Contractors Profit@ 13.615%
Cost for 10cum=a+b+c
Rate per cum = (a+b+c)/10

day
day

day
day

3.64

295.00

0.31

295.00

cum

1.050

1356.14

T
cum
cum

0.220
0.45
0.9

6200.00
1356.14
1618.77

0.1
1.39

385.00
295.00

0.40

453.00

Filling in foundation trenches as per drawing and technical


specification clause 305.3.9 MORD and 304 MORTH
Sand filling
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA @ 25%
b) Material
Sand
c&d) Overheads & Contractors Profit@ 13.615%
Rate per cum = a+b+c+d
Providing concreate for plain/reinforced concreate in open
foundations using 40mm normal size graded hard stone
aggregate, mechanically mixed, placed in foundation and
compacted by vibration including curingg for 14 days complete as
per drawing and technical specifications clause 802, 803, 1202 &
1203 MORD and 1500, 1700 & 2100 MORTH

P.C.C Grade M10


Normal mix 1:3:6
Unit = cum
Material
Cement
Coarse sand
40mm Aggregate
Labour
Mate
Mason(1st class)
Mazdoor (Unskilled)
Add MA @ 25%
Machinery
Mechanical concreate mixture 0.4/0.28 cum capacity fitted with
water measuring device and preferably also with load cell

day
day
day

Hour

Form work @ 4% on cost of material, labour & machinery (a+b+c)


0.04
c&d) Overheads & Contractors Profit@ 13.615%
Rate per cum = a+b+c+d

Providing concreate for plain/reinforced concreate in open


foundation complete as per drawing and technical specifications
clause 802, 803, 1202 & 1203 for body walls
P.C.C Grade M15
Normal mix 1:2.5:5
Unit = cum
Material
Cement
Coarse sand
40mm Aggregate
20mm Aggregate
10mm Aggregate
Labour
Mate
Mason(1st class)
Mazdoor (Unskilled)
Add MA @ 25%
Machinery
Mechanical concreate mixture 0.4/0.28 cum capacity fitted with
water measuring device and preferably also with load cell

T
cum
cum
cum
cum
day
day
day

0.275
0.48
0.48
0.24
0.08

6200.00
1356.14
1618.77
2138.77
1708.77

0.1
1.39

Hour

0.40

Form work @ 10% on cost of material, labour & machinery


(a+b+c)
c&d) Overheads & Contractors Profit@ 13.615%
Rate per cum = a+b+c+d

385.00
295.00

453.00

0.10

Filling with stone dust below the C.C Pavement for levelling
including all labour charges ete complete
Stone dust filling
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA @ 25%
b) Material
Stone dust
c&d) Overheads & Contractors Profit@ 13.615%
Rate per cum = a+b+c+d

day
day

cum

0.31

295.00

1.000

1268.77

Construction of Un-reinforced, plain cement concrete pavement,


thickness as per design, over a prepared sub base with M30
Grade concrete using 43 grade of any other type as per clause
1501.2.2 coarse and fine aggregates confirming to IS-383,
maximum size of coarse aggregate not exceeding 25mm micron
thick polythene film and the form work, spreading the concrete
with shovels, rakes, compacted using vibrators and finished in
continuous operation including provision of contraction and
expansion, construction joints ,admixtures as approved, curing of
concrete slabs for a period of 14 days using curing compound
(where specified) and water finishing to lines and grade etc
complete

Unit = cum
Taking output = 75 cum (172.5 T)
a) Labour
Mate
Mason (1st class)
Mason (2nd class)
Mazdoor (Un-Skilled)
Mazdoor (Skilled)
Surveior
Mazdoor (Semi-Skilled)
Add MA@25%
b) Machinery
Concrete mixer 0.28/0.4 cum capacity (6 mixers) with weight
batcher and suitable capacity calibrated water tank
Needle vibrator
Screed vibrator
Plate vibrator
Water Tanker 6kl capacity
Air Compressor (1 hour initial + 1 hour final)
c) Material
Crushed stone coarse aggergates, grading will be as per clause
1501.2.4.1 (Table 1500.1) of specifications @ 0.90 cum / cum of
concrete
20mm
10mm
Sand as per IS:383 & conforming to clause 1500.2.4.2 @ 0.4 cum
of concrete
Cement @ 350 kg / cum of concrete
Polythene sheet 125 micron
Basic rate for 75 cum
Form work @ 3 % on (a+b+c)
c&d) Overheads & Contractors Profit@ 13.615%
Rate per 75 cum
Rate per 1 cum

day
day
day
day
day
day
day

5.00
5.00
150.00
6.00
2.00
6.00

385.00
345.00
295.00
295.00
345.00
295.00

hour
hour
hour
hour
hour
hour

36.00
9.00
9.00
9.00
5.00
2.00

453.00
165.70
48.00
48.00
624.00
507.50

t
cum
cum

44.55
22.95

2138.77
1708.77

cum
T
sqm

33.75
26.25
412.50

1356.14
6200.00
18.00

ve Engineer,

Assistant Executive Engineer,


PRI, Eluru

Estimate Amount Rs. 39.50 lakhs

Amount Rs.
6

306.80
76.70

4757.00
4149.00
1287.80
1608.00
1248.00
1433.38

2024.10
16890.78
168.91

Remarks
7

708.00
2360.00
767.00
19296.00
34401.00
5064.00
1872.00

70442.63
155592.11
39551.95
290502.74
968.34

3563.60
73750.00
19328.40

41281.20
14976.00

627512.29

118477.73

36540.63
0.00
127358.77
1062788.62
2952.19

3563.60
73750.00
19328.40

41281.20
14976.00

726524.17

118477.73

36540.63
0.00
140839.24
1175280.97
3264.67

306.80
76.70
499.80
710.50
860.00
312.00

42526.11
0.00
6166.49
51458.40
29.40

306.80
76.70
499.80
710.50
860.00

14346.86
2287.41

19088.07
10.91

2950.00
1038.40
997.10
114720.00
7920.00
9876.00
3237.42
13494.00
18347.20
219566.95
178427.88
77683.78
648258.73
162.06

4425.00
840.75
1316.44
1622.50
2866.75
522.50
31957.52

10171.05
7314.32
61036.83
48.83

21.00
5.25
13.81
5.45
45.51

1073.80
268.45
146.20
1488.45
148.84

91.45
22.86
1423.95
209.43
1747.70

1364.00
610.26
1456.89

38.50
410.05
112.14

181.20
166.92
590.89
4930.84

1705.00
650.95
777.01
513.31
136.70

38.50
410.05
112.14

181.20
452.49
677.67
5655.01

91.45
22.86
1268.77
188.31
1571.39

1925.00
1725.00
44250.00
1770.00
690.00
1770.00
13032.50

16308.00
1491.30
432.00
432.00
3120.00
1015.00

95282.29
39216.32
45769.74
162750.00
7425.00
438404.15
13152.12
61479.39
513035.66
6840.48

utive Engineer,

Approach road from R&B road to Maseedupadu of Gopannapalem GP

Deputy Executive Engineer,


PRI Sub-Division, Eluru

Assistant Executive Engineer,


PRI, Eluru

pannapalem GP

cutive Engineer,